[CIHLDG] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[CIHLDG] C.I. HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 94.6%
YoY- -52.37%
Quarter Report
Latest QR
Upcoming QR
CIHLDG's Result
CIHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 140,417 95,914 69,783 66,552 53,978 54,714 57,952 15.88%
PBT 13,154 10,412 3,234 8,034 4,974 -12,069 -53,433 -
Tax -1,724 -3,133 1,702 -4,990 1,446 3,982 -1,280 5.08%
NP 11,430 7,279 4,936 3,044 6,420 -8,087 -54,713 -
-
NP to SH 11,452 7,298 5,024 3,061 6,426 -8,093 -54,713 -
-
Tax Rate 13.11% 30.09% -52.63% 62.11% -29.07% - - -
Total Cost 128,987 88,635 64,847 63,508 47,558 62,801 112,665 2.27%
-
Net Worth 161,820 122,803 104,923 90,698 81,607 32,412 15,837 47.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,936 6,532 5,181 - - - - -
Div Payout % 86.77% 89.51% 103.13% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 161,820 122,803 104,923 90,698 81,607 32,412 15,837 47.28%
NOSH 141,947 130,641 129,534 129,568 129,536 129,648 65,991 13.60%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.14% 7.59% 7.07% 4.57% 11.89% -14.78% -94.41% -
ROE 7.08% 5.94% 4.79% 3.37% 7.87% -24.97% -345.45% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.92 73.42 53.87 51.36 41.67 42.20 87.82 2.00%
EPS 8.06 5.59 3.88 2.37 4.96 -6.24 -99.95 -
DPS 7.00 5.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.94 0.81 0.70 0.63 0.25 0.24 29.63%
Adjusted Per Share Value based on latest NOSH - 129,568
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 86.67 59.20 43.07 41.08 33.32 33.77 35.77 15.88%
EPS 7.07 4.50 3.10 1.89 3.97 -5.00 -33.77 -
DPS 6.13 4.03 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.9988 0.758 0.6476 0.5598 0.5037 0.2001 0.0978 47.26%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.72 1.06 1.07 0.88 0.94 0.60 0.73 -
P/RPS 2.75 1.44 1.99 1.71 2.26 1.42 0.83 22.08%
P/EPS 33.71 18.98 27.59 37.25 18.95 -9.61 -0.88 -
EY 2.97 5.27 3.62 2.68 5.28 -10.40 -113.57 -
DY 2.57 4.72 3.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.13 1.32 1.26 1.49 2.40 3.04 -3.92%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 12/09/08 21/08/07 22/08/06 25/08/05 29/09/04 -
Price 2.91 1.18 0.96 0.85 0.79 1.19 0.54 -
P/RPS 2.94 1.61 1.78 1.65 1.90 2.82 0.61 29.95%
P/EPS 36.07 21.12 24.75 35.98 15.92 -19.06 -0.65 -
EY 2.77 4.73 4.04 2.78 6.28 -5.25 -153.54 -
DY 2.41 4.24 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.26 1.19 1.21 1.25 4.76 2.25 2.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment